22.31
Revenue₩B
87.34
91.66
95.73
99.14
103.5
108.2
109.2
113.2
116.3
117.6
24.06
2.59%
3.36%
88
6.48
Revenue growth%
27.91
29.53
27.67
27.60
26.68
29.53
28.51
28.26
26.07
27.77
18.94
28.26
27.84
46
24.45
Gross margin%
6.65
6.33
6.46
4.68
3.63
3.30
0.48
1.99
0.40
1.34
4.08
1.34
3.46
55
18.34
Operating margin%
23.35
22.37
24.30
21.54
20.50
20.55
22.92
21.66
22.01
22.43
20.49
22.01
22.19
45
27.09
Net margin%
4.81
4.43
6.41
6.82
5.79
4.46
3.48
2.97
0.73
0.40
16.51
2.97
4.45
59
22.57
P/E ratio (avg)x
28.71
31.44
29.91
27.86
24.79
21.62
23.09
21.14
20.62
20.27
16.98
21.14
23.94
24
20.39
EV/EBITx
29.76
25.78
24.00
26.35
26.57
24.64
22.82
20.09
17.97
15.97
6.224
20.09
24.32
38
3.06
FCF yield (avg)%
0.40
0.40
3.16
2.86
5.12
6.32
6.35
3.42
3.12
3.33
15.70
3.42
3.25
90
11.38
FCF margin%
19.31
21.70
23.23
24.78
24.34
27.09
27.96
25.16
23.14
25.23
29.35
25.23
24.56
29
0.388
FCF / Net incomex
1.174
1.209
1.172
1.077
1.201
1.258
1.378
1.312
1.508
1.629
0.996
1.378
1.233
16
8.24
ROIC%
16.83
19.02
17.30
19.90
18.44
17.97
20.58
20.56
20.67
20.36
4.46
20.56
19.46
36
13.26
Return on equity%
20.20
19.75
20.47
22.54
21.43
23.31
21.48
19.21
19.63
20.68
13.55
20.68
20.57
85
29.87
Return on assets%
10.08
12.18
11.75
12.85
13.56
14.81
13.59
15.48
14.45
14.56
6.85
14.56
13.57
66
5,072
EPS₩
2,969
3,505
3,439
3,862
3,767
3,974
4,433
5,132
5,526
5,420
5,601
7.55%
6.97%
—
23.94
EPS growth%
8.14
5.89
6.80
7.08
6.28
4.52
2.98
4.34
4.76
7.35
19.66
4.52
6.09
79
4,414
Bookvalue per sh₩
3,604
3,538
3,985
4,300
4,691
4,808
5,021
4,820
5,301
5,568
3,701
3.49%
3.93%
—
1,850
FCF per share₩
2,068
1,980
1,988
2,191
2,075
1,941
2,075
2,033
2,091
2,084
5,575
0.09%
(0.25%)
—
2,685
Dividend per sh₩
3,810
4,494
5,208
5,587
6,180
5,962
5,828
6,083
7,070
7,055
1,317
2.69%
7.45%
—
26.57
Div yield (avg)%
12.43
12.23
9.80
8.21
6.48
8.77
10.39
12.12
9.79
10.93
6.85
10.39
10.09
20
21.88
Payout ratio%
9.00
11.99
13.79
11.86
14.75
13.03
11.59
12.00
14.58
17.49
28.09
13.03
12.52
23
14.22
Shares (diluted)M
18.88
17.67
20.19
18.95
18.89
20.87
20.48
18.80
18.03
20.11
14.25
1.27%
1.20%
60
5.83
Buyback yield%
4.83
2.29
1.27
1.14
3.78
6.58
3.99
3.25
0.66
0.40
5.43
3.25
2.77
11
0.168
D/E ratiox
1.566
1.676
1.593
1.749
1.887
1.762
1.664
1.673
1.945
1.971
0.270
1.762
1.712
45
77.75
Enterprise value₩B
57.39
51.71
49.22
42.99
38.20
38.12
36.47
34.04
34.82
34.10
17.53
(2.25%)
(4.92%)
31
19.90
LT debt₩B
10.94
11.73
11.36
10.99
11.36
11.86
12.33
12.48
12.28
13.55
39.89
3.60%
1.67%
24
Revenue
₩117.6B
3.36%
1.00×
Cost of revenue
₩71.02B
3.77%
1.04×
Operating expenses
₩11.56B
1.96%
0.87×
Cash and investments
18.70%
Return on capital
197.11%
Spread over hurdle
189.47%